Consumer Cyclical / Residential ConstructionBSEIN
$211.75
-11.10 (-4.98%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-24.7M · quality 13.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
28/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$972M
P/E
847.0x
↑EV/EBITDA
714.8x
↑ROE
10.4%
↑Gross Margin
56.1%
↑Debt/Equity
8.13
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+428.4%
FCF CAGR
—
FCF margin
-85.8%
FCF / Net income
-21.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.8M · net income $1.2M · FCF $-24.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.8M | $28.8M | $35.8M | $36.2M | $195000.00 |
| Net Income | $1.2M | $1.2M | $3.3M | $9.1M | $3.2M |
| EBITDA | $1.5M | $1.5M | $4.5M | $12.4M | $3.2M |
| EPS | — | — | 0.73 | 1.99 | 0.70 |
| Gross Margin | 56.1% | 56.1% | 49.5% | 58.5% | 100.0% |
| Operating Margin | 3.1% | 3.1% | 12.4% | 32.4% | -1442.1% |
| Net Margin | 4.0% | 4.0% | 9.3% | 25.2% | 1646.7% |
| Balance Sheet | |||||
| Debt/Equity | 8.13 | 8.13 | 6.71 | 0.86 | -10.78 |
| Cash Flow | |||||
| Free Cash Flow | $-24.7M | $-24.7M | $-66.2M | $26.0M | $-21.1M |
| Returns | |||||
| ROE | 10.4% | 10.4% | 33.3% | 136.7% | -131.1% |
| Valuation | |||||
| P/E | 847.00 | 847.00 | 329.52 | 13.65 | 12.14 |
| EV/EBITDA | 714.83 | 714.83 | 257.04 | 10.04 | 20.36 |
| P/B | 86.94 | 86.94 | 109.90 | 18.68 | — |
| Growth & Yield | |||||
| Revenue Growth | -19.6% | -19.6% | -1.1% | 18471.8% | — |
| EPS Growth | — | — | -63.3% | 184.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-29.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.73 → n/d
Residual
-29.8%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.